Brag House Holdings, Inc. (TBH) 10-Year Financial Performance & Capital Metrics

TBH • • Industrial / General

TechnologyGaming & MultimediaEsports & Competitive GamingEsports Tournament Platforms

AboutBrag House Holdings, Inc. operates an integrated electronic video game sports or esports platform for casual gamers. It hosts esports tournaments, including the streaming and live broadcast of tournaments. The company also offers in-game stat-based predictions, including lifestyle and behavior insights, and predictive analytics to brands; and advertising and marketing services. In addition, it sells merchandise, such as customized long sleeve shirts, T-shirts, standard and zip up hoodies, beanies, and snapback hats through its website. The company was founded in 2020 and is based in Montclair, New Jersey.Show more

Revenue $105 -100.0%
EBITDA -$1M +41.7%
Net Income -$3M +29.6%
EPS (Diluted) -0.31 +29.5%
Gross Margin -341.9% -477.8%
EBITDA Margin -1056568.57% -203335.8%
Operating Margin -1420637.14% -262518.1%
Net Margin -3131922.86% -245527.2%
ROE -
ROIC -
Debt/Equity -
Interest Coverage -0.68 +4.4%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

No significant strengths identified

✗Weaknesses

✗Negative free cash flow
✗Weak momentum: RS Rating 7 (bottom 7%)
✗Low quality earnings: Net income not backed by cash flow
✗Trading more than 30% below 52-week high
✗Low asset turnover indicates capital-intensive operations

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-

5Y-

3Y-87.44%

TTM-99.99%

Profit (Net Income) CAGR

10Y-

5Y-

3Y-

TTM87.16%

EPS CAGR

10Y-

5Y-

3Y-

TTM41.35%

ROCE

10Y Avg-2862.86%

5Y Avg-2862.86%

3Y Avg-

Latest-

Peer Comparison

Esports Tournament Platforms

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
TBHBrag House Holdings, Inc.	9.64M	0.46	-1.48	-99.97%	-10391.82%	-3.13%
SKLZSkillz Inc.	49.75M	4.26	-1.58	-37.23%	-48.15%	-20.73%		0.80

Profit & Loss

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales/Revenue+	0	480	52.96K	250.31K	366.44K	105
Revenue Growth %	-	-	109.33%	3.73%	0.46%	-1%
Cost of Goods Sold+	0	0	29.38K	104.27K	34.84K	464
COGS % of Revenue	-	-	0.55%	0.42%	0.1%	4.42%
Gross Profit+	0	480	23.58K	146.03K	331.6K	-359
Gross Margin %	-	1%	0.45%	0.58%	0.9%	-3.42%
Gross Profit Growth %	-	-	48.13%	5.19%	1.27%	-1%
Operating Expenses+	459.3K	564.43K	2.16M	3.28M	2.31M	1.49M
OpEx % of Revenue	-	1175.9%	40.76%	13.11%	6.31%	14202.95%
Selling, General & Admin	459.3K	542.79K	2.12M	3.25M	2.29M	1.47M
SG&A % of Revenue	-	1130.82%	40.09%	13%	6.25%	14002.63%
Research & Development	0	21.64K	35.49K	27.56K	24.07K	21.03K
R&D % of Revenue	-	45.08%	0.67%	0.11%	0.07%	200.32%
Other Operating Expenses	0	0	0	0	0	0
Operating Income+	-459.3K	-563.95K	-2.14M	-3.13M	-1.98M	-1.49M
Operating Margin %	-	-1174.9%	-40.32%	-12.52%	-5.41%	-14206.37%
Operating Income Growth %	-	-0.23%	-2.79%	-0.47%	0.37%	0.25%
EBITDA+	-459.3K	-563.95K	-2.13M	-3.13M	-1.9M	-1.11M
EBITDA Margin %	-	-1174.9%	-40.31%	-12.51%	-5.19%	-10565.69%
EBITDA Growth %	-	-0.23%	-2.79%	-0.47%	0.39%	0.42%
D&A (Non-Cash Add-back)	0	0	0	0	0	0
EBIT	-459.3K	-563.95K	-2.13M	-3.13M	-1.9M	-1.11M
Net Interest Income+	0	0	0	-396.33K	-2.77M	-2.18M
Interest Income	0	0	0	0	0	0
Interest Expense	0	0	0	396.33K	2.77M	2.18M
Other Income/Expense	0	0	240	-393.79K	-2.69M	-1.8M
Pretax Income+	-459.3K	-563.95K	-2.13M	-3.53M	-4.67M	-3.29M
Pretax Margin %	-	-1174.9%	-40.31%	-14.1%	-12.75%	-31319.23%
Income Tax+	0	0	0	0	0	0
Effective Tax Rate %	1%	1%	1%	1%	1%	1%
Net Income+	-459.3K	-563.95K	-2.13M	-3.53M	-4.67M	-3.29M
Net Margin %	-	-1174.9%	-40.31%	-14.1%	-12.75%	-31319.23%
Net Income Growth %	-	-0.23%	-2.79%	-0.65%	-0.32%	0.3%
Net Income (Continuing)	-459.3K	-563.95K	-2.13M	-3.53M	-4.67M	-3.29M
Discontinued Operations	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0
EPS (Diluted)+	-0.04	-0.05	-0.20	-0.34	-0.44	-0.31
EPS Growth %	-	-0.23%	-2.72%	-0.7%	-0.29%	0.3%
EPS (Basic)	-0.04	-0.05	-0.20	-0.34	-0.44	-0.31
Diluted Shares Outstanding	10.5M	10.5M	10.5M	10.5M	10.5M	10.5M
Basic Shares Outstanding	10.5M	10.5M	10.5M	10.5M	10.5M	10.5M
Dividend Payout Ratio	-	-	-	-	-	-

Balance Sheet

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Total Current Assets+	0	4.53K	442.95K	662.28K	99.12K	82.23K
Cash & Short-Term Investments	0	4.53K	384.64K	560.38K	33.89K	29.23K
Cash Only	0	4.53K	384.64K	560.38K	33.89K	29.23K
Short-Term Investments	0	0	0	0	0	0
Accounts Receivable	0	0	9.61K	100K	34.67K	34.67K
Days Sales Outstanding	-	-	66.21	145.82	34.53	120.51K
Inventory	0	0	0	0	0	0
Days Inventory Outstanding	-	-	-	-	-	-
Other Current Assets	0	0	48.7K	1.9K	30.56K	18.33K
Total Non-Current Assets+	0	0	5.41K	8.64K	619.47K	1.22M
Property, Plant & Equipment	0	0	0	0	0	0
Fixed Asset Turnover	-	-	-	-	-	-
Goodwill	0	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0
Long-Term Investments	0	0	0	0	0	0
Other Non-Current Assets	0	0	5.41K	8.64K	619.47K	1.22M
Total Assets+	0	4.53K	448.36K	670.92K	718.59K	1.3M
Asset Turnover	-	0.11x	0.12x	0.37x	0.51x	0.00x
Asset Growth %	-	-	98.08%	0.5%	0.07%	0.81%
Total Current Liabilities+	0	26.89K	276.83K	2.63M	6.8M	9.76M
Accounts Payable	0	0	114.44K	195.38K	953.2K	1.93M
Days Payables Outstanding	-	-	1.42K	683.94	9.99K	1000K
Short-Term Debt	0	0	0	1.8M	4.53M	6.04M
Deferred Revenue (Current)	0	0	0	0	0	0
Other Current Liabilities	0	0	4.13K	238	238	95.24K
Current Ratio	-	0.17x	1.60x	0.25x	0.01x	0.01x
Quick Ratio	-	0.17x	1.60x	0.25x	0.01x	0.01x
Cash Conversion Cycle	-	-	-	-	-	-
Total Non-Current Liabilities+	179	71.19K	0	0	0	0
Long-Term Debt	0	0	0	0	0	0
Capital Lease Obligations	0	0	0	0	0	0
Deferred Tax Liabilities	0	0	0	0	0	0
Other Non-Current Liabilities	179	71.19K	0	0	0	0
Total Liabilities	179	98.07K	276.83K	2.63M	6.8M	9.76M
Total Debt+	0	0	0	1.8M	4.53M	6.04M
Net Debt	0	-4.53K	-384.64K	1.24M	4.49M	6.01M
Debt / Equity	-	-	-	-	-	-
Debt / EBITDA	-	-	-	-	-	-
Net Debt / EBITDA	-	-	-	-	-	-
Interest Coverage	-	-	-	-7.91x	-0.72x	-0.68x
Total Equity+	-179	-93.55K	171.52K	-1.96M	-6.08M	-8.46M
Equity Growth %	-	-521.61%	2.83%	-12.43%	-2.1%	-0.39%
Book Value per Share	-0.00	-0.01	0.02	-0.19	-0.58	-0.81
Total Shareholders' Equity	-179	-93.55K	171.52K	-1.96M	-6.08M	-8.46M
Common Stock	713	924	13.68K	14.79K	14.79K	14.55K
Retained Earnings	-459.48K	-1.02M	-3.16M	-6.69M	-11.36M	-14.65M
Treasury Stock	0	0	0	0	0	0
Accumulated OCI	0	0	-14.48K	-15.18K	-15.18K	-15.18K
Minority Interest	0	0	0	0	0	0

Cash Flow

	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	0	-118.37K	-1.35M	-2.12M	-777K	-571.68K
Operating CF Margin %	-	-246.6%	-25.45%	-8.47%	-2.12%	-5444.58%
Operating CF Growth %	-	-	-10.38%	-0.57%	0.63%	0.26%
Net Income	-459.3K	-563.95K	-2.13M	-3.53M	-4.67M	-3.29M
Depreciation & Amortization	0	0	0	0	0	50.63B
Stock-Based Compensation	459.3K	445.58K	642.65K	593.14K	556.22K	179.77K
Deferred Taxes	0	0	0	0	0	0
Other Non-Cash Items	0	0	0	554.41K	2.85M	-50.63B
Working Capital Changes	0	0	144.65K	260.6K	488.23K	256.76K
Change in Receivables	0	0	0	-100K	65.33K	0
Change in Inventory	0	0	0	0	0	0
Change in Payables	0	0	114.44K	80.94K	451.34K	489.58K
Cash from Investing+	0	0	0	0	0	0
Capital Expenditures	0	0	0	0	0	0
CapEx % of Revenue	-	-	-	-	-	-
Acquisitions	-	-	-	-	-	-
Investments	-	-	-	-	-	-
Other Investing	0	0	0	0	0	0
Cash from Financing+	0	122.89K	1.73M	2.3M	250.51K	567.02K
Debt Issued (Net)	-	-	-	-	-	-
Equity Issued (Net)	-	-	-	-	-	-
Dividends Paid	0	0	0	0	0	0
Share Repurchases	-	-	-	-	-	-
Other Financing	0	97.89K	-153.6K	-51.88K	-2K	0
Net Change in Cash	-	-	-	-	-	-
Free Cash Flow+	0	-118.37K	-1.35M	-2.12M	-777K	-571.68K
FCF Margin %	-	-246.6%	-25.45%	-8.47%	-2.12%	-5444.58%
FCF Growth %	-	-	-10.38%	-0.57%	0.63%	0.26%
FCF per Share	-	-0.01	-0.13	-0.20	-0.07	-0.05
FCF Conversion (FCF/Net Income)	-	0.21x	0.63x	0.60x	0.17x	0.17x
Interest Paid	0	0	0	11.28K	0	25K
Taxes Paid	0	0	0	0	0	0

Key Ratios

Metric	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	-	-	-5475.81%	-	-	-
Gross Margin	-	100%	44.53%	58.34%	90.49%	-341.9%
Net Margin	-	-117490%	-4031.4%	-1409.68%	-1275.07%	-3131922.86%
Interest Coverage	-	-	-	-7.91x	-0.72x	-0.68x
FCF Conversion	-	0.21x	0.63x	0.60x	0.17x	0.17x
Revenue Growth	-	-	10932.71%	372.66%	46.4%	-99.97%

Frequently Asked Questions

Growth & Financials

Brag House Holdings, Inc. (TBH) reported $0.0M in revenue for fiscal year 2024.

Brag House Holdings, Inc. (TBH) saw revenue decline by 100.0% over the past year.

Brag House Holdings, Inc. (TBH) reported a net loss of $0.5M for fiscal year 2024.

Dividend & Returns

Brag House Holdings, Inc. (TBH) had negative free cash flow of $4.3M in fiscal year 2024, likely due to heavy capital investments.

← Back to Screener